Consumer Cyclical / Footwear & AccessoriesBSE
$30.50
+0.04 (+0.13%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-66.2M · quality 49.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
24/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$4.2B
P/E
49.2x
↑EV/EBITDA
12.1x
↑ROE
-0.6%
↓Gross Margin
37.4%
↑Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-26.3%
FCF CAGR
—
FCF margin
-3.3%
FCF / Net income
5.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.48B · net income $-33.0M · FCF $-183.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.48B | $5.48B | $5.98B | $6.02B | $13.69B |
| Net Income | $-33.0M | $-33.0M | $120.7M | $264.4M | $864.5M |
| EBITDA | $376.7M | $376.7M | $567.3M | $713.4M | $1.94B |
| EPS | -0.24 | -0.24 | 0.87 | 1.91 | 7.19 |
| Gross Margin | 37.4% | 37.4% | 36.7% | 37.2% | 40.1% |
| Operating Margin | 1.3% | 1.3% | 4.2% | 6.2% | 8.6% |
| Net Margin | -0.6% | -0.6% | 2.0% | 4.4% | 6.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.08 | 0.10 | 0.10 |
| Cash Flow | |||||
| Free Cash Flow | $-183.5M | $-183.5M | $133.4M | $-66.2M | $-36.4M |
| Returns | |||||
| ROE | -0.6% | -0.6% | 2.2% | 5.0% | 17.1% |
| Valuation | |||||
| P/E | 49.19 | 49.19 | 55.15 | 16.64 | 27.08 |
| EV/EBITDA | 12.12 | 12.12 | 12.17 | 6.72 | 12.08 |
| P/B | 0.74 | 0.74 | 1.20 | 0.83 | 4.64 |
| Growth & Yield | |||||
| Revenue Growth | -8.4% | -8.4% | -0.7% | -56.0% | — |
| EPS Growth | -127.6% | -127.6% | -54.5% | -73.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-2.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.87 → -0.24
Residual
-2.4%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.